Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.33% first-year return on $72,138 initial cash invested.
-11.33%
Cash On Cash
3.5%
Cap Rate
0.56
DSCR
$2,521
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $3,202 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,138
Downpayment
20%
$51,560
Closing costs
1%
$2,578
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,521
Total Expenses
$3,202
Mortgage P&I
53%
$1,332
Property Taxes
22%
$565
Home Insurance
4%
$91
HOA
0%
$4
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630